investorscraft@gmail.com

Intrinsic ValueGansu Longshenrongfa Pharmaceutical Industry CO.,LTD (300534.SZ)

Previous Close$10.28
Intrinsic Value
Upside potential
Previous Close
$10.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gansu Longshenrongfa Pharmaceutical operates as an integrated pharmaceutical company specializing in traditional Chinese medicine (TCM), health foods, and active pharmaceutical ingredients (APIs). The company maintains a vertically integrated business model that spans from the cultivation and sourcing of medicinal herbs to research, development, manufacturing, and commercial distribution. Its core revenue is generated through the sale of proprietary TCM formulations, including well-known products such as Yuanhu Analgesic dropping pills, Qiwei Wenyang capsules, and Compound Danshen tablets. Operating within China's substantial healthcare sector, the company focuses on the specialty and generic drug manufacturing segment, leveraging its deep roots in Gansu province, a region known for medicinal herb resources. Its market position is that of a regional specialist with a comprehensive product portfolio targeting both prescription and over-the-counter therapeutic areas, including analgesia, respiratory health, and cardiovascular support. The company further diversifies its operations through commercial distribution and import/export activities, positioning itself within the broader pharmaceutical supply chain. This integrated approach aims to control quality and costs from raw material to finished product, catering to domestic demand for traditional and modernized herbal medicines.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.04 billion. Net income stood at CNY 25.8 million, resulting in a net profit margin of roughly 2.5%, indicating modest profitability relative to its top line. The company demonstrated solid cash generation, with operating cash flow of CNY 170.1 million significantly exceeding net income, suggesting healthy cash conversion from its operations. Capital expenditures of CNY 78.2 million were directed towards maintaining and potentially expanding its production and cultivation capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.0851 for the period. The substantial positive operating cash flow, which was over six times higher than reported net income, points to strong underlying earnings power that may be impacted by non-cash accounting charges. The relationship between operating cash flow and capital expenditures indicates the company is generating sufficient internal funds to support its investment needs while potentially having cash left for other corporate purposes.

Balance Sheet And Financial Health

Gansu Longshenrongfa maintains a conservative financial structure, with cash and equivalents of CNY 289.7 million substantially outweighing its total debt of CNY 98.4 million. This robust liquidity position, with cash covering nearly three times its debt obligations, provides significant financial flexibility and indicates a low-risk balance sheet. The strong net cash position supports operational stability and potential strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.04. This payout represents a dividend yield based on the current market capitalization, reflecting a shareholder-friendly policy. The balance between reinvesting cash flows from operations and distributing dividends suggests a strategy aimed at maintaining growth investments while providing direct returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.03 billion, the market values the company at a price-to-earnings ratio that incorporates its current profitability level. The beta of 0.457 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the Chinese pharmaceutical sector. This valuation reflects market expectations for stable, rather than explosive, growth within its specialized niche.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration, controlling the supply chain from medicinal herb cultivation to finished product distribution. This model potentially ensures quality control and cost management. Its focus on traditional Chinese medicine positions it within a growing segment of healthcare in China. The outlook depends on its ability to innovate within its product portfolio, navigate regulatory changes, and effectively compete in both domestic and international markets for herbal medicines and APIs.

Sources

Company Filings (Shenzhen Stock Exchange)Publicly disclosed financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount